CashFlowRE
Sign in Sign up
2016 Glenarm Dr
D Composite 42.07
Why this score? — see what drove the D grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • ARV discount +15.0/15.0
  • Cash flow +9.7/30.0
  • Rent growth +3.9/5.0
  • Schools +3.4/10.0
  • DSCR +2.8/10.0
  • Livability +2.8/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.1/10.0
  • Appreciation +0.0/10.0

$235,000

2016 Glenarm Dr · Clovis, NM 88101
3 bd · 2.0 ba · 2,016 sqft · Other · 86 Days on market
Built 1978 8,208 sqft lot $117/sqft · 18% below area Est $286k · 18% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This great 3 bedroom, 2 bathroom home truly offers everything you need and more. As you step inside, you're welcomed by a spacious living room highlighted by beautiful wood-beamed ceilings, a cozy wood-burning fireplace, and plenty of room to relax or entertain. The living area flows seamlessly into the large kitchen and generous dining space, complete with a sliding glass door that opens to a lovely backyard featuring a covered patio, cinder block fencing, and an extra-tall storage shed. All three bedrooms are oversized and include walk-in closets, while the primary suite stands out with its own fireplace, sliding glass door to the front patio, and a versatile bonus space perfect for a home office or sitting area. The primary bathroom offers dual sinks, an extra-large tiled shower, and a spacious walk-in closet. The hall bathroom is equally impressive with double vanities and a tub/shower combination. Freshly painted with newer windows, an updated HVAC system, and epoxied garage flooring, this move-in ready home is truly a must-see!

Key facts

  • Wood beamed ceilings
  • Covered patio
  • Cinder block fencing

Tags

WOOD BEAMED CEILINGSWOOD BURNING FIREPLACECOVERED PATIOCINDER BLOCK FENCINGEXTRA TALL STORAGE SHEDPRIMARY SUITE FIREPLACE

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath other listed at $235k.

Deal economics

  • At list price, monthly cash flow is $-154 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $208k (11.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $166k (29.4% below list).
  • Recommended offer: $166k (29.4% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 56/100 on livability (#171 in NM) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: health & safety C-, crime F, amenities F.
  • Clovis Municipal Schools (town): math 31% / reading 49% proficiency, ranked #13 of 29 in NM (top 45%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Zia Elementary (381 students, 100% FRL); Yucca Middle (572 students, 100% FRL); Clovis High (math 31% / reading 49%, grade F, #60 of 110 statewide, top 54%, 1,544 students, 0% FRL) — zoned schools at 67% FRL track the district average.
  • Market conditions: Rents rising fast (+5.5%/yr); 464 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 169 units permitted in Curry County in 2024 (0 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($57k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Curry County population projected at -13% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 86 days — a 6% lower offer ($221k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 11y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $166,010 (29.4% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 86 days. Have you received any prior offers? Is the seller open to a 29% concession, seller financing, or rate buy-down credit?
  3. Built in 1978 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  7. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  8. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  9. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  10. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  11. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.71%
Cap rate
5.51%
Cash-on-cash
-2.81%
DSCR
0.88
GRM
11.8

CMA / ARV

ARV (median comp)
$285,751
List price
$235,000
Delta
-17.76%
Verdict
UNDERPRICED
Comps
2 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 5.54% rent growth · sell at horizon

5-year hold
IRR
-18.5%
Equity multiple
0.34×
Total profit
$-43,602
Equity at exit
$35,039
10-year hold
IRR
-7.0%
Equity multiple
0.51×
Total profit
$-32,075
Equity at exit
$20,319

Cash invested: $65,800 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
55 Moderately Landlord-Leaning
State New Mexico
55 Moderately Landlord-Leaning · D+3
County
— inherits STATE
City
— inherits STATE
3-day notice but with cure rights; relocation assistance in some cities.

ZIP-level market 88101

Rents YoY
5.5%
Active inventory
464
Price-to-rent
11.8×

Monthly cashflow live

Estimated rent
$1,660 high interval (Pro) →
Mortgage (P&I)
$1,232
Tax from tax record
$135 /mo · $1,621/yr
Insurance
$98
HOA
$0
Vacancy / Maint / Mgmt
$349
Net cashflow
$-154

Break-even live

Break-even rent $1,855
Max offer price $207,820
Occupancy floor

Sensitivity live

Price -10% $-21 -5% $-87 +0% $-154 +5% $-220 +10% $-287
Rent -10% $-285 -5% $-219 +0% $-154 +5% $-88 +10% $-23
Rate -1.0pp $-36 -0.5pp $-94 base $-154 +0.5pp $-215 +1.0pp $-277

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$58,750
Closing costs
$7,050
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
37 Paseo Vlg Clovis, NM 3.0 2.0 1564 $1,600 $1.02 45d 1 0.63mi
1621 N Lea St Clovis, NM 3.0 2.0 1650 $1,500 $0.91 46d 1 1.10mi
112 Cades Ct Clovis, NM 3.0 2.0 1478 $1,800 $1.22 45d 1 1.13mi
3804 Ben Hogan Dr Clovis, NM 3.0 2.0 1900 $1,900 $1.00 46d 1 1.25mi
213 Almond Tree Ln Clovis, NM 4.0 2.0 1601 $1,700 $1.06 45d 1 1.31mi

Listing history 23 events

  1. 2026-06-19
    days on market $235,000 Active 86 DOM
  2. 2026-06-18
    days on market $235,000 Active 85 DOM
  3. 2026-06-17
    days on market $235,000 Active 84 DOM
  4. 2026-06-16
    days on market $235,000 Active 83 DOM
  5. 2026-06-15
    days on market $235,000 Active 82 DOM
  6. 2026-06-14
    days on market $235,000 Active 80 DOM
  7. 2026-06-12
    days on market $235,000 Active 79 DOM
  8. 2026-06-09
    days on market $235,000 Active 76 DOM
  9. 2026-06-08
    days on market $235,000 Active 75 DOM
  10. 2026-06-07
    days on market $235,000 Active 74 DOM
  11. 2026-06-03
    days on market $235,000 Active 70 DOM
  12. 2026-06-02
    days on market $235,000 Active 69 DOM
  13. 2026-06-01
    days on market $235,000 Active 68 DOM
  14. 2026-05-31
    days on market $235,000 Active 67 DOM
  15. 2026-05-30
    days on market $235,000 Active 66 DOM
  16. 2026-03-23
    listed $235,000 Active 1049-char remark
    Show marketing remark (1049 chars)

    This great 3 bedroom, 2 bathroom home truly offers everything you need and more. As you step inside, you're welcomed by a spacious living room highlighted by beautiful wood-beamed ceilings, a cozy wood-burning fireplace, and plenty of room to relax or entertain. The living area flows seamlessly into the large kitchen and generous dining space, complete with a sliding glass door that opens to a lovely backyard featuring a covered patio, cinder block fencing, and an extra-tall storage shed. All three bedrooms are oversized and include walk-in closets, while the primary suite stands out with its own fireplace, sliding glass door to the front patio, and a versatile bonus space perfect for a home office or sitting area. The primary bathroom offers dual sinks, an extra-large tiled shower, and a spacious walk-in closet. The hall bathroom is equally impressive with double vanities and a tub/shower combination. Freshly painted with newer windows, an updated HVAC system, and epoxied garage flooring, this move-in ready home is truly a must-see!

  17. 2023-02-01
    listed $235,000 Active
  18. 2021-02-01
    soldstatus
  19. 2021-01-29
    soldstatus
  20. 2020-11-11
    listed $199,000
  21. 2015-09-04
    soldstatus
  22. 2015-09-03
    soldstatus
  23. 2015-04-29
    listed $169,900

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast NM · Resets to sale price

Current annual tax
$1,621 · $135/mo
Projected year-2 tax
$1,880 · $157/mo
Expected delta
+$259/yr (+$22/mo · 16.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 4/10 Moderate 6 d/yr ≥97°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$19,921
− Mortgage interest
−$13,164
− Property taxes
−$1,621
− Insurance
−$1,175
− Repairs & maintenance
−$1,594
− Management
−$1,594
− Depreciation
−$6,836
Taxable loss
−$6,062
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,455
After-tax cash flow
$-391/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Clovis Municipal Schools
NCES district ID
3500570
Math proficiency
31% ▲ 6.00%
Reading proficiency
49% ▲ 14.00%
Median HH income
$40,532
Composite
33.52/100
National rank
#5435
State rank
#13 of 29 in NM

Livability — Clovis

Score
56/100
State rank
#171
US rank
#22374

Category grades

Amenities F Commute F Cost of living A+ Crime F Employment F Housing A+ Health & safety C- User ratings F

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Clovis, NM
County
Curry County · 44,846 people
City population
44,846
Metro
Clovis, NM
Population (ZIP)
44,846
Household income
$56,587
Rent vs Own
38.2% rent · 61.8% own
Severe rent burden
1724.0

Population outlook (Curry County) Hauer SSP2

Today (2025)
48,742 people
By 2030
47,759 · -2.0%
By 2040
45,444 · -6.8%
By 2050
42,403 · -13.0%
By 2075
33,878 · -30.5%
By 2100
22,414 · -54.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
Hispanic / Latino 47% White 42% Two or more races 14% Black 5% Asian 2% Native American 1%
Hispanic origin (detail)
Mexican 36%
Common ancestry
Slovak 2% Romanian 2% Lithuanian 1%
Foreign-born
8% · Canada
Languages at home
73% English-only · Spanish 25%

Political lean MEDSL · Curry

2024 margin
Solid R (+42.6) · D 27.8% · R 70.4% · Other 1.8%
2008→2024 swing
-8.5pp toward R · 2008: -34.1pp · 2024: -42.6pp
All cycles
2024: R+42.6 2020: R+40.6 2016: R+42.4 2012: R+38.6 2008: R+34.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -150.79%
Current HPI
121.1877
Rent YoY
▲ 5.54%
Metro
Clovis, NM
State GDP YoY
F500 in state
0

Price history

+38.3% since first listed
8 events — show timeline
  • 2026-03-23 Listed $235,000 NMMLS
  • 2023-02-01 Listed $235,000 NMMLS
  • 2021-02-01 Sold (Public Records) Public Records
  • 2021-01-29 Sold (MLS) NMMLS
  • 2020-11-11 Listed $199,000 NMMLS
  • 2015-09-04 Sold (Public Records) Public Records
  • 2015-09-03 Sold (MLS) NMMLS
  • 2015-04-29 Listed $169,900 NMMLS

Property tax history

+4.0%/yr

Latest (2022): $1,621 · +17.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…